PBT
5.00
10.62
7.87
12.35
14.96
9.61
5.84
2.94
1.34
0.53
Adjustment
2.63
2.67
5.61
7.63
7.43
6.93
4.67
4.64
4.80
6.40
Changes in Working Capital
0.29
18.21
-7.37
-10.30
-19.98
-8.57
-2.69
-1.22
0.80
-6.62
Cash after chg. in Working capital
7.92
31.50
6.11
9.68
2.41
7.97
7.81
6.36
6.94
0.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.54
-4.16
-2.47
-3.23
-4.45
-3.11
-1.59
-0.78
-0.30
-0.67
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00